How it ends....
Finally the saga between Lebai Mat and Pak Man has ended. What will happen to Pak Man? How Lebai Mat handling the situation? Click the video for the exciting solution between those two.
Apanama
|
Apadia
|
Apatu
|
|
Production units
|
9000
|
6000
|
5000
|
Sales (RM)
|
RM72,000
|
RM60,000
|
RM35,000
|
Variable cost
|
27,000
|
15,000
|
9,000
|
Fixed cost
|
24,000
|
30,000
|
16,000
|
|
|
Old
Cab
RM
|
New
Hybrid Cab
RM
|
|
Original cost new
|
25,000
|
30,000
|
|
Accumulated depreciation
|
5,000
|
|
|
Salvage value
|
10,000
|
|
|
Annual operating cost
|
20,000
|
15,000
|
|
Selling price
|
RM20.00
|
|
Variable cost per unit
|
RM13.00
|
|
Fixed cost per unit
|
RM3.00
|
|
Selling price
|
RM7.00
|
|
Variable cost per unit
|
RM3.50
|
|
Fixed cost per unit
|
RM1.75
|
|
Selling price per unit
|
RM15.00
|
|
Direct material per unit
|
RM4.00
|
|
Direct labour per unit
|
RM1.80
|
|
Variable overhead per unit
|
RM1.20
|
|
Fixed overhead per unit
|
RM1.00
|
|
Variable selling expenses per unit
|
RM1.50
|
|
|
Per
Unit
RM
|
Total
RM
|
|
Direct materials
|
22
|
990,000
|
|
Direct labour
|
12
|
540,000
|
|
Variable manufacturing overhead
|
4
|
180,000
|
|
Fixed manufacturing overhead
|
14
|
630,000
|
|
Variable selling overhead
|
8
|
360,000
|
|
Fixed selling overhead
|
9
|
405,000
|
|
Total Cost
|
69
|
3,105,000
|
|
Units produced
|
5,000 units
|
|
Variable cost per unit
|
12.00
|
|
Fixed cost per unit
|
4.00
|
|
|
Per
Unit
RM
|
26,000
laces per year RM
|
|
Direct materials
|
0.06
|
1,560
|
|
Direct labour
|
0.07
|
1,820
|
|
Variable manufacturing overhead
|
0.02
|
520
|
|
Fixed manufacturing overhead, traceable
|
0.03
|
780
|
|
Fixed manufacturing overhead, allocated
|
0.06
|
1,560
|
|
Total Cost
|
0.24
|
6,240
|
| Product Line | A | B | C |
| Sales | $467,000 | $314,000 | $598,000 |
| Variable Costs | 241,000 | 169,000 | 321,000 |
| Contribution Margin | $226,000 | $145,000 | $277,000 |
| Direct Fixed Costs | 91,000 | 86,000 | 112,000 |
| Allocated Fixed Costs | 93,000 | 62,000 | 120,000 |
| Net Income | $42,000 | − $3,000 | $45,000 |
| If Product B is Dropped | |||
| Gains: | |||
| Variable Costs Avoided | $169,000 | ||
| Direct Fixed Costs Avoided | $86,000 | $255,000 | |
| Less: Sales Revenue Lost | $314,000 | ||
| Decrease in Net Income of the Company | $59,000 | ||